Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
EMPRESA CA9
DICIEMBRE 31, 2011
PAPEL DE TRABAJO FLUJO DE CAJA
EN USD DOLARES
B
DESCRIPCIN
SALDOS LIBROS
C=B-A
SALDO LIBROS
AL 31-12-11
AL 31-12-10
VARIACIONES
ACTIVOS:
Caja y bancos
Inversiones temporales
Cuentas por cobrar
(Provisn para incobrables)
Documentos por cobrar
Intereses por cobrar
75,000.00
86,000.00
11,000.00
25,000.00
35,000.00
10,000.00
310,000.00
330,000.00
20,000.00
(12,000.00)
(9,000.00)
3,000.00
28,000.00
15,000.00
(13,000.00)
1,000.00
1,000.00
195,000.00
215,000.00
20,000.00
19,000.00
18,000.00
(1,000.00)
298,000.00
415,000.00
117,000.00
(Depreciacin acumulada)
(35,000.00)
(78,000.00)
(43,000.00)
7,000.00
27,000.00
20,000.00
(2,500.00)
(4,200.00)
(1,700.00)
Inventarios
Gastos anticipados y otras cuentas por cobrar
Intangibles
(Amortizacin acumulada)
Documentos por cobrar a largo plazo
27,000.00
47,380.00
20,380.00
Inversiones permanentes
8,000.00
9,000.00
1,000.00
Otros activos
3,500.00
2,700.00
(800.00)
946,000.00
1,109,880.00
15,000.00
35,000.00
20,000.00
TOTAL ACTIVOS
PASIVOS:
Obligaciones bancarias
Porcin corriente deuda a largo plazo
8,000.00
40,000.00
32,000.00
275,000.00
285,000.00
10,000.00
1,500.00
7,200.00
5,700.00
Anticipos de clientes
14,700.00
18,000.00
3,300.00
22,000.00
19,000.00
(3,000.00)
1,300.00
11,805.00
10,505.00
Impuesto a la renta
7,800.00
19,675.00
11,875.00
12,500.00
14,500.00
2,000.00
135,000.00
160,000.00
25,000.00
38,000.00
45,000.00
7,000.00
530,800.00
655,180.00
15,000.00
4,000.00
(11,000.00)
217,000.00
232,000.00
15,000.00
Reserva legal
39,250.00
44,445.00
5,195.00
Reserva facultativa
12,000.00
15,555.00
3,555.00
Reserva de capital
80,000.00
###
Capital pagado
Utilidades retenidas
51,950.00
78,700.00
415,200.00
-
VENTAS
(51,950.00)
454,700.00
###
7,895,000.00
7,895,000.00
(7,401,620.00)
(7,401,620.00)
(314,500.00)
(314,500.00)
GASTO DEPRECIACION
(52,000.00)
(52,000.00)
GASTO AMORTIZACION
(1,700.00)
(1,700.00)
GASTO INCOBRABLES
(8,000.00)
(8,000.00)
(2,000.00)
(2,000.00)
(7,000.00)
(7,000.00)
(3,000.00)
(3,000.00)
8,500.00
8,500.00
2,000.00
2,000.00
(7,500.00)
(7,500.00)
2,000.00
2,000.00
COSTO DE VENTA
GASTOS DE ADMINISTRACION Y VENTA
GASTO FINANCIERO
INTERES GANADO
15% PARTICIPACION
(11,805.00)
(11,805.00)
IMPUESTO A LA RENTA
(19,675.00)
(19,675.00)
78,700.00
AJUSTES Y ELIMINACIONES
DEBITO
CRDITO
PASO 6 - 7
PASO 8
CAMBIOS
VARIACIONES
AJUSTADAS
FUENTES
USOS
FLUJO DE
EFECTIVO
F=C+D-E
11,000.00
15,000.00
25,000.00
25,000.00
(25,000.00)
7,000.00
27,000.00
27,000.00
(27,000.00)
1,000.00
1,000.00
(1,000.00)
20,000.00
20,000.00
(20,000.00)
4,000.00
7,000.00
4,000.00
0.00
-9,000.00
-1,000.00
93,000.00
52,000.00
9,000.00
1,000.00
1,000.00
210,000.00
(210,000.00)
25,000.00
(25,000.00)
20,380.00
20,380.00
(20,380.00)
1,000.00
1,000.00
(1,000.00)
210,000.00
9,000.00
9,000.00
0.00
5,000.00
25,000.00
1,700.00
0.00
-800.00
800.00
800.00
20,000.00
20,000.00
20,000.00
32,000.00
32,000.00
32,000.00
10,000.00
10,000.00
10,000.00
5,700.00
5,700.00
5,700.00
3,300.00
3,300.00
3,300.00
-3,000.00
3,000.00
(3,000.00)
11,805.00
-1,300.00
1,300.00
(1,300.00)
19,675.00
-7,800.00
7,800.00
(7,800.00)
2,000.00
0.00
25,000.00
7,000.00
25,000.00
25,000.00
4,000.00
4,000.00
0.00
15,000.00
4,000.00
15,000.00
0.00
5,195.00
0.00
3,555.00
0.00
0.00
8,750.00
-43,200.00
7,895,000.00
43,200.00
7,895,000.00
7,895,000.00
-7,401,620.00
7,401,620.00
(7,401,620.00)
-314,500.00
314,500.00
(314,500.00)
7,500.00
(7,500.00)
52,000.00
0.00
1,700.00
0.00
8,000.00
0.00
2,000.00
0.00
7,000.00
0.00
3,000.00
0.00
8,500.00
0.00
2,000.00
0.00
-7,500.00
2,000.00
256,430.00
(43,200.00)
2,000.00
2,000.00
11,805.00
0.00
19,675.00
0.00
92,500.00
92,500.00
92,500.00
92,500.00
7,000.00
7,000.00
7,000.00
7,000.00
12,000.00
12,000.00
12,000.00
12,000.00
256,430.00
659,160.00
8,119,300.00
0.00
8,108,300.00
11,000.00
11,000.00
PASO 9
PASO 9
PASO 9
PASO 9
ACTIVIDADES DE OPERACIN
Recibido de
Pagado a
clientes
proveedores
PASO 9
ACTIVIDADES DE ACTIVIDADES DE
INVERSION
FINANCIAMIENTO
OTROS
CONCILIACION
DE LA UTILIDAD
NETA
(25,000)
(27,000)
(27,000.00)
9,000
9,000.00
(1,000)
(1,000.00)
(20,000)
(20,000.00)
1,000
1,000.00
(210,000)
(25,000)
(20,380)
(1,000)
800
800.00
20,000.00
32,000.00
10,000
10,000.00
5,700
5,700.00
3,300
3,300.00
(3,000)
(3,000.00)
(1,300)
(1,300.00)
(7,800)
(7,800.00)
25,000.00
4,000.00
(43,200.00)
7,895,000
(7,401,620)
(314,500)
52,000.00
1,700.00
8,000.00
2,000.00
7,000.00
3,000.00
(8,500.00)
(2,000.00)
(7,500)
2,000
11,805.00
19,675.00
78,700.00
92,500
7,000
12,000
7,880,300.00
-
(7,727,320.00)
-
(9,900.00)
-
(169,880.00)
37,800.00
143,080.00
143,080.00
(132,080.00)
(141,980)
1,100.00